Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.24% first-year return on $73,356 initial cash invested.
8.24%
Cash On Cash
9%
Cap Rate
1.46
DSCR
$3,052
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $2,548 expenses = $504 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,356
Downpayment
20%
$52,720
Closing costs
1%
$2,636
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$2,548
Mortgage P&I
44%
$1,350
Property Taxes
2%
$66
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336